[ASTRO.] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

30-Mar-2010

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

31-Jan-2010 [#4]

Profit Trend

QoQ- -10.58%

YoY- 144.03%

Quarter Report

3 - Financial Results Q4 FY10.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Annualized Quarter Result
Revenue	3,258,319	3,172,177	3,031,292	3,007,608	2,971,460	2,929,236	2,904,772	7.93%
YoY %	2.72%	4.65%	0.79%	1.22%	1.44%	0.84%	-	-
Horiz. %	112.17%	109.21%	104.36%	103.54%	102.30%	100.84%	100.00%	-
PBT	430,817	441,168	270,374	279,296	-372,373	-522,753	-359,386	-
YoY %	-2.35%	63.17%	-3.19%	175.00%	28.77%	-45.46%	-	-
Horiz. %	-119.88%	-122.76%	-75.23%	-77.71%	103.61%	145.46%	100.00%	-
Tax	-197,840	-180,629	-145,730	-141,172	-158,079	-146,020	-142,212	24.54%
YoY %	-9.53%	-23.95%	-3.23%	10.70%	-8.26%	-2.68%	-	-
Horiz. %	139.12%	127.01%	102.47%	99.27%	111.16%	102.68%	100.00%	-
NP	232,977	260,538	124,644	138,124	-530,452	-668,773	-501,598	-
YoY %	-10.58%	109.03%	-9.76%	126.04%	20.68%	-33.33%	-	-
Horiz. %	-46.45%	-51.94%	-24.85%	-27.54%	105.75%	133.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	232,977	260,538	124,644	138,124	-529,187	-667,076	-499,872	-
YoY %	-10.58%	109.03%	-9.76%	126.10%	20.67%	-33.45%	-	-
Horiz. %	-46.61%	-52.12%	-24.94%	-27.63%	105.86%	133.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.92%	40.94%	53.90%	50.55%	-	-	-	-
YoY %	12.16%	-24.04%	6.63%	0.00%	-	-	-	-
Horiz. %	90.84%	80.99%	106.63%	100.00%	-	-	-	-
Total Cost	3,025,342	2,911,638	2,906,648	2,869,484	3,501,912	3,598,009	3,406,370	-7.58%
YoY %	3.91%	0.17%	1.30%	-18.06%	-2.67%	5.63%	-	-
Horiz. %	88.81%	85.48%	85.33%	84.24%	102.80%	105.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	889,372	870,611	774,186	834,175	793,006	928,285	1,257,417	-20.56%
YoY %	2.15%	12.46%	-7.19%	5.19%	-14.57%	-26.18%	-	-
Horiz. %	70.73%	69.24%	61.57%	66.34%	63.07%	73.82%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	241,677	193,469	193,546	193,994	193,416	193,392	193,448	15.95%
YoY %	24.92%	-0.04%	-0.23%	0.30%	0.01%	-0.03%	-	-
Horiz. %	124.93%	100.01%	100.05%	100.28%	99.98%	99.97%	100.00%	-
Div Payout %	103.73%	74.26%	155.28%	140.45%	0.00%	0.00%	0.00%	-
YoY %	39.68%	-52.18%	10.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	73.86%	52.87%	110.56%	100.00%	-	-	-	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	889,372	870,611	774,186	834,175	793,006	928,285	1,257,417	-20.56%
YoY %	2.15%	12.46%	-7.19%	5.19%	-14.57%	-26.18%	-	-
Horiz. %	70.73%	69.24%	61.57%	66.34%	63.07%	73.82%	100.00%	-
NOSH	1,933,419	1,934,692	1,935,465	1,939,943	1,934,162	1,933,927	1,934,489	-0.03%
YoY %	-0.07%	-0.04%	-0.23%	0.30%	0.01%	-0.03%	-	-
Horiz. %	99.94%	100.01%	100.05%	100.28%	99.98%	99.97%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	7.15%	8.21%	4.11%	4.59%	-17.85%	-22.83%	-17.27%	-
YoY %	-12.91%	99.76%	-10.46%	125.71%	21.81%	-32.19%	-	-
Horiz. %	-41.40%	-47.54%	-23.80%	-26.58%	103.36%	132.19%	100.00%	-
ROE	26.20%	29.93%	16.10%	16.56%	-66.73%	-71.86%	-39.75%	-
YoY %	-12.46%	85.90%	-2.78%	124.82%	7.14%	-80.78%	-	-
Horiz. %	-65.91%	-75.30%	-40.50%	-41.66%	167.87%	180.78%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	168.53	163.96	156.62	155.04	153.63	151.47	150.16	7.97%
YoY %	2.79%	4.69%	1.02%	0.92%	1.43%	0.87%	-	-
Horiz. %	112.23%	109.19%	104.30%	103.25%	102.31%	100.87%	100.00%	-
EPS	12.05	13.47	6.44	7.12	-27.36	-34.49	-25.84	-
YoY %	-10.54%	109.16%	-9.55%	126.02%	20.67%	-33.48%	-	-
Horiz. %	-46.63%	-52.13%	-24.92%	-27.55%	105.88%	133.48%	100.00%	-
DPS	12.50	10.00	10.00	10.00	10.00	10.00	10.00	15.99%
YoY %	25.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.46	0.45	0.40	0.43	0.41	0.48	0.65	-20.53%
YoY %	2.22%	12.50%	-6.98%	4.88%	-14.58%	-26.15%	-	-
Horiz. %	70.77%	69.23%	61.54%	66.15%	63.08%	73.85%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,936,752
RPS	168.24	163.79	156.51	155.29	153.42	151.24	149.98	7.93%
YoY %	2.72%	4.65%	0.79%	1.22%	1.44%	0.84%	-	-
Horiz. %	112.17%	109.21%	104.35%	103.54%	102.29%	100.84%	100.00%	-
EPS	12.03	13.45	6.44	7.13	-27.32	-34.44	-25.81	-
YoY %	-10.56%	108.85%	-9.68%	126.10%	20.67%	-33.44%	-	-
Horiz. %	-46.61%	-52.11%	-24.95%	-27.62%	105.85%	133.44%	100.00%	-
DPS	12.48	9.99	9.99	10.02	9.99	9.99	9.99	15.94%
YoY %	24.92%	0.00%	-0.30%	0.30%	0.00%	0.00%	-	-
Horiz. %	124.92%	100.00%	100.00%	100.30%	100.00%	100.00%	100.00%	-
NAPS	0.4592	0.4495	0.3997	0.4307	0.4095	0.4793	0.6492	-20.56%
YoY %	2.16%	12.46%	-7.20%	5.18%	-14.56%	-26.17%	-	-
Horiz. %	70.73%	69.24%	61.57%	66.34%	63.08%	73.83%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	3.20	3.32	3.46	2.55	2.14	2.11	3.32	-
P/RPS	1.90	2.02	2.21	1.64	1.39	1.39	2.21	-9.56%
YoY %	-5.94%	-8.60%	34.76%	17.99%	0.00%	-37.10%	-	-
Horiz. %	85.97%	91.40%	100.00%	74.21%	62.90%	62.90%	100.00%	-
P/EPS	26.56	24.65	53.73	35.81	-7.82	-6.12	-12.85	-
YoY %	7.75%	-54.12%	50.04%	557.93%	-27.78%	52.37%	-	-
Horiz. %	-206.69%	-191.83%	-418.13%	-278.68%	60.86%	47.63%	100.00%	-
EY	3.77	4.06	1.86	2.79	-12.79	-16.35	-7.78	-
YoY %	-7.14%	118.28%	-33.33%	121.81%	21.77%	-110.15%	-	-
Horiz. %	-48.46%	-52.19%	-23.91%	-35.86%	164.40%	210.15%	100.00%	-
DY	3.91	3.01	2.89	3.92	4.67	4.74	3.01	18.99%
YoY %	29.90%	4.15%	-26.28%	-16.06%	-1.48%	57.48%	-	-
Horiz. %	129.90%	100.00%	96.01%	130.23%	155.15%	157.48%	100.00%	-
P/NAPS	6.96	7.38	8.65	5.93	5.22	4.40	5.11	22.80%
YoY %	-5.69%	-14.68%	45.87%	13.60%	18.64%	-13.89%	-	-
Horiz. %	136.20%	144.42%	169.28%	116.05%	102.15%	86.11%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	30/03/10	09/12/09	10/09/09	12/06/09	17/03/09	16/12/08	11/09/08	-
Price	4.26	3.24	3.65	3.24	1.88	2.22	3.20	-
P/RPS	2.53	1.98	2.33	2.09	1.22	1.47	2.13	12.12%
YoY %	27.78%	-15.02%	11.48%	71.31%	-17.01%	-30.99%	-	-
Horiz. %	118.78%	92.96%	109.39%	98.12%	57.28%	69.01%	100.00%	-
P/EPS	35.35	24.06	56.68	45.51	-6.87	-6.44	-12.38	-
YoY %	46.92%	-57.55%	24.54%	762.45%	-6.68%	47.98%	-	-
Horiz. %	-285.54%	-194.35%	-457.84%	-367.61%	55.49%	52.02%	100.00%	-
EY	2.83	4.16	1.76	2.20	-14.55	-15.54	-8.08	-
YoY %	-31.97%	136.36%	-20.00%	115.12%	6.37%	-92.33%	-	-
Horiz. %	-35.02%	-51.49%	-21.78%	-27.23%	180.07%	192.33%	100.00%	-
DY	2.93	3.09	2.74	3.09	5.32	4.50	3.13	-4.29%
YoY %	-5.18%	12.77%	-11.33%	-41.92%	18.22%	43.77%	-	-
Horiz. %	93.61%	98.72%	87.54%	98.72%	169.97%	143.77%	100.00%	-
P/NAPS	9.26	7.20	9.13	7.53	4.59	4.63	4.92	52.26%
YoY %	28.61%	-21.14%	21.25%	64.05%	-0.86%	-5.89%	-	-
Horiz. %	188.21%	146.34%	185.57%	153.05%	93.29%	94.11%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos